Valuation clearvise AG

Stocks

Market Closed - Xetra 12:35:30 2026-10-30 EDT			After hours 17:02:58
1.155 ^EUR	-1.28%		1.140	-1.30%

10-02	Clearvise Ag Achieves Construction Readiness for the Tamarigi Solar Project in Italy	CI
09-21	Clearvise AG Signs New Power Purchase Agreements With Engelhart CTP Renewables GmbH And Erova Energy Limited On Favorable Terms	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	124	181.6	161.3	125.1	109.3	87.04	-	-
Change	-	46.46%	-11.2%	-22.43%	-12.65%	-20.34%	-	-
Enterprise Value (EV) ¹	263.3	305.1	292.9	303.2	335.7	265.9	87.04	87.04
Change	-	15.87%	-4.01%	3.52%	10.73%	-20.78%	-67.27%	0%
P/E	-	-	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	3.77x	2.84x	3.6x	3.47x	2.9x	1.89x	1.9x	2x
EV / Revenue	8.01x	4.76x	6.53x	8.4x	8.9x	5.77x	1.9x	2x
EV / EBITDA	11.7x	6.1x	8.67x	13.4x	13.2x	8.06x	2.67x	2.71x
EV / EBIT	72.3x	11.1x	23.5x	43.5x	47.5x	19.5x	6.46x	6x
EV / FCF	98.4x	15x	18.2x	-15.8x	-16.7x	10.9x	4.11x	2.99x
FCF Yield	1.02%	6.69%	5.5%	-6.35%	-5.99%	9.14%	24.3%	33.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	32.88	64.03	44.84	36.08	37.71	46.1	45.74	43.44
EBITDA ¹	22.57	50.04	33.78	22.62	25.48	32.98	32.57	32.09
EBIT ¹	3.643	27.48	12.48	6.975	7.07	13.64	13.47	14.5
Net income ¹	-3.277	11.62	6.837	0.724	-10.29	5.675	4.92	6.82
Net Debt ¹	139.3	123.5	131.6	178.1	226.4	178.9	-	-
Reference price ²	2.160	2.420	2.140	1.660	1.450	1.155	1.155	1.155
Nbr of stocks (in thousands)	57,400	75,038	75,356	75,356	75,356	75,356	-	-
Announcement Date	6/1/22	5/12/23	4/29/24	4/17/25	4/30/26	-	-	-

¹EUR in Million²

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CLEARVISE AG	-	5.79x	8.1x	-	98.43M
GE VERNOVA INC.	28.4x	4.7x	32.91x	0.23%	234B
NEXTERA ENERGY	20.12x	9.09x	16.08x	3.02%	172B
IBERDROLA, S.A.	20.9x	4.45x	12.24x	3.31%	165B
CHINA YANGTZE POWER CO., LTD.	20.4x	11.37x	14.88x	3.43%	110B
SOUTHERN COMPANY	21.15x	5.95x	13.07x	3.27%	107B
ENEL S.P.A.	12.77x	1.87x	6.63x	5.56%	103B
DUKE ENERGY CORPORATION	18.63x	5.65x	11.39x	3.46%	98.16B
CONSTELLATION ENERGY CORPORATION	21.34x	3.18x	13.17x	0.64%	93.74B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.13x	5.23x	12.66x	2.96%	70.41B
Average	20.43x	5.73x	14.11x	2.88%	115.32B
Weighted average by Cap.	21.35x	5.81x	16.86x	2.62%